Sari-sari stores are small retail outlets that can be found in almost all neighborhoods, sometimes

even in every street corner in the Philippines. Most sari-sari stores are privately owned shops and
are operated inside the store owners house. Commodities are displayed in a large screen-covered
or metal barred window in front of the shop. Candies, canned goods and cigarettes are often
displayed while cooking oil, salt and sugar are often stored in sacks or cans. A small window is
also present where the customers requested commodity is given. It is a business worth
considering for a gradual entrepreneurship take off.

Products
a. Drygoods (quantity, cost/piece, cost):
Sardines (big), 30 @P28.00 P 840.00
Sardines (small), 30 @12.00 360.00
Corned beef, 30 @26.00 780.00
Tuna, 30 @28.00 840.00
Pineapple juice, 30 @20.00 600.00
Creamer /sachet), 60 @2.50 150.00
Egg, 48 @5.00 240.00
Catsup, 20 @25.00 500.00
3 in 1 coffee, 120 @4.00 480.00
Food mix enhancer, 48 @2.00 96.00
Choco powdered drink (sachet), 72 @4.50 324.00
Iced tea powdered juice, 48 @9.00 432.00
Orange powdered juice, 24 @9.00 216.00
Evaporated milk, 20 @22.00 440.00
Sinigang mix, 46 @10.00 480.00
Lechon sauce (in pack), 48 @9.50 456.00
Cooking oil (small), 48 @11.50 552.00
Cooking oil (big), 36 @24.50 882.00
Sugar, 48 @9.00 432.00
Fish sauce, 48 @11.00 528.00
Vinegar in plastic park, 48 @4.50 216.00
Soy sauce in plastic pack, 48 @6.00 288.00
Noodles in plastic cups, 30 @15.00 450.00
Candies, 300 @0 .50 150.00
Noodles (pancit canton), 72 @7.50 540.00
Noodles (soup), 72 @6.50 468.00
Tomato sauce, 20 @13.00 260.00
Meat loaf, 25 @55.00 1,375.00
Batteries (biq), 30 @25.00 750.00
Batteries (small), 30 @ 11.00 330 00
Diaper Subtotal, 60 @6.00 360.00
Subtotal P14,599.00
b. Toiletries:
Shampoo, 96 @4.00 384.00
Conditioner, 96 @4.00 384.00
Body soap, 30 @28.00 840.00
Toilet tissue, 60 @9.00 540.00
Toothpaste In sachet, 60 @9.00 540.00
Sanitary napkin, 48 @4.00 192.00
Subtotal P2,880.00

c. Laundry Products:
Deterqent powder, 72 @ 10.00 720.00
Detergent bar soap, 72 @8.50 612.00
Subtotal P1,332.00
d. Drinks
Bottled softdrinks, 144 @7.00 1,008.00
e. Others
E-Load, 7 @1,000.00 7,000.00
Total P 26,819.00
II. Cost of Good Sold
Particulars Goods E-Load

Initial purchase P19,819.00 P7,000.00

Add: 40% Weekly Purchase for 3 weeks replenishment of goods 23,782.80 21,000.00

Total Cost of Good Sold 43,601.80 28,000.00

Add: 20% Mark-up 8,720.36 5,600.00

Total P52,322.16 P33,600.0

III. Projected Income
Particulars Goods E-Load

Sales (P52.322.16x 80%) P41.857.73 P26,880.00

Less: Cost of Sales 34,881.44 22,400.00

Net Sales 6,976.29 4,480.00

Total Net Sales P11,456.29
Less: Operating expenses
Water and electricity 400.00
Labor 3,000.00
Transportation 200.00
Miscellaneous 2,180.00
Total operating expenses 5,780.00

Total estimated net income P5,676.29